Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.03% first-year return on $140k initial cash invested.
-16.03%
Cash On Cash
2.42%
Cap Rate
0.4
DSCR
$2,729
Rent
-$1,867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,729 income − $4,596 expenses = $1,867 out of pocket
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,800
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,729
Total Expenses
$4,596
Mortgage P&I
107%
$2,928
Property Taxes
6%
$156
Home Insurance
7%
$203
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682